Designer Brands Growth Metrics (2009-2025) | DBI

1Y3Y5Y7Y10YAll
Download Data
Growth Metrics May2009 Aug2009 Oct2009 Jan2010 May2010 Jul2010 Oct2010 Jan2011 Apr2011 Jul2011 Oct2011 Jan2012 Apr2012 Jul2012 Oct2012 Feb2013 May2013 Aug2013 Nov2013 Feb2014 May2014 Aug2014 Nov2014 Jan2015 May2015 Aug2015 Oct2015 Jan2016 Apr2016 Jul2016 Oct2016 Jan2017 Apr2017 Jul2017 Oct2017 Feb2018 May2018 Aug2018 Nov2018 Feb2019 May2019 Aug2019 Nov2019 Feb2020 May2020 Aug2020 Oct2020 Jan2021 May2021 Jul2021 Oct2021 Jan2022 Apr2022 Jul2022 Oct2022 Jan2023 Apr2023 Jul2023 Oct2023 Feb2024 May2024 Aug2024 Nov2024 Feb2025 May2025 Aug2025 Nov2025
Growth Ratios
Assets Growth (1y) 17.96%17.06%20.83%12.55%22.42%17.79%31.85%22.75%15.98%20.97%9.66%9.92%4.49%1.68%4.47%6.85%12.61%11.41%4.95%4.20%1.20%6.33%5.60%0.54%-4.81%-4.27%-3.64%-1.79%4.34%1.56%-0.85%0.59%-0.49%-3.25%-0.11%2.38%14.00%78.06%76.97%72.04%52.11%-4.37%-11.11%-12.23%-19.82%-16.63%-14.39%-5.96%1.92%2.72%8.04%3.70%-0.25%2.24%2.14%-1.79%3.31%1.36%-1.87%-2.43%-3.23%-3.33%-2.15%-1.33%
Assets Growth (3y) 18.76%18.59%20.44%14.94%14.05%13.15%14.74%12.97%10.92%11.07%6.34%6.96%5.99%6.40%5.01%3.83%2.75%4.28%2.21%0.95%0.17%1.11%0.30%-0.23%-0.39%-2.02%-1.54%0.38%5.78%20.50%20.57%21.00%19.95%18.11%16.26%15.63%11.61%12.39%10.43%12.40%7.52%-6.44%-6.32%-5.05%-6.58%-4.33%-1.88%-1.43%1.65%2.11%2.69%-0.21%-0.09%0.06%-0.65%-1.85%
Assets Growth (5y) 14.53%13.57%13.88%11.07%11.07%11.41%10.85%8.60%5.62%6.88%4.12%3.86%3.41%3.21%2.04%2.03%2.41%2.19%1.13%1.16%2.66%12.24%12.27%11.83%11.38%9.88%8.47%8.84%7.62%6.88%5.93%7.90%7.12%7.13%7.76%8.56%7.17%8.32%8.24%7.66%5.08%-3.23%-3.80%-3.89%-4.01%-3.02%-1.93%-1.61%
Assets (QoQ) 5.05%-1.20%14.60%-0.82%4.24%1.99%6.74%7.88%0.30%14.16%-0.62%1.93%4.61%3.49%-0.39%-3.11%1.80%6.34%1.87%2.12%0.71%0.17%1.15%-0.83%5.82%-0.52%-3.70%-6.10%6.42%0.14%-1.85%-0.24%3.59%-2.24%-0.43%-1.31%0.71%0.94%2.05%9.90%57.30%0.32%-0.79%-2.83%-1.10%-6.75%-2.05%-11.23%2.83%-4.25%7.60%-3.79%3.63%0.70%3.28%-7.45%6.21%0.60%-0.69%-2.64%4.21%-2.61%-1.25%-3.44%4.10%-1.43%-0.42%
Capital Expenditures Growth (1y) 367.77%6.68%-41.70%-302.08%89.02%323.04%276.60%243.14%-75.48%35.74%40.33%55.81%12.82%-5.08%-3.41%-32.80%-13.28%19.38%-2.92%24.61%17.37%5.84%16.35%2.13%-1.95%-4.77%-1.44%-24.51%-33.80%-29.67%-62.31%-46.69%16.00%-0.70%41.66%44.06%0.48%36.81%10.50%17.47%8.54%-41.22%-51.13%-75.23%-77.04%-61.43%0.43%85.45%161.85%117.12%97.44%66.56%18.94%17.42%-27.90%16.32%-2.79%10.49%26.48%-45.14%-5.53%-54.51%-29.92%-4.22%
Capital Expenditures Growth (3y) 47.99%68.98%76.64%122.18%-19.44%69.55%63.79%51.81%-37.86%15.43%9.58%9.27%4.72%6.25%2.94%-5.08%-0.07%6.36%3.64%-1.32%-8.67%-10.83%-24.39%-25.65%-9.03%-12.71%-19.27%-16.62%-8.28%-1.51%-16.13%-3.37%8.15%-7.22%-8.54%-25.16%-36.97%-32.31%-18.45%-18.59%-13.26%-21.04%-1.04%-8.54%-10.58%-0.56%12.65%53.16%44.66%41.23%21.65%2.05%2.99%-16.12%-13.86%-15.14%
Capital Expenditures Growth (5y) 26.30%39.07%39.55%56.90%-11.85%41.29%36.30%31.33%-22.70%9.17%8.57%0.12%-5.71%-4.28%-16.53%-19.21%-5.18%-3.42%-9.88%-5.90%-2.35%-0.75%-7.52%-7.00%-3.87%-11.76%-22.25%-29.95%-28.09%-26.35%-21.95%-16.15%-5.33%-7.73%8.69%5.30%-4.85%-4.58%-5.04%0.89%-5.48%-8.58%-2.44%-13.36%-8.07%-13.14%4.85%13.55%
Capital Expenditures (QoQ) 48.25%14.44%46.44%1,229.02%-118.04%-29.92%-51.99%630.75%-78.72%2.87%23.19%-9.08%17.81%6.35%36.78%-34.17%-0.88%8.22%-4.84%-15.04%36.45%-12.00%22.15%-19.98%23.05%-3.27%7.23%-23.18%19.52%0.11%-17.87%-32.63%26.98%-46.35%16.16%46.59%8.70%-23.46%18.13%2.24%48.00%-38.18%25.59%-5.53%-19.85%-48.61%-36.35%-12.44%34.66%33.81%17.54%23.64%11.66%21.68%-0.85%-11.71%10.24%-25.29%59.96%-26.22%25.30%-14.48%-30.62%27.07%-39.66%31.75%-5.18%
Cash & Equivalents Growth (1y) 43.08%158.96%119.59%18.07%-30.08%-34.01%-42.48%-10.75%-20.30%-18.23%23.07%32.11%2.65%7.65%12.89%-35.30%38.13%61.28%26.81%10.91%-47.18%55.66%72.77%-6.61%-45.08%-71.26%-58.73%-32.28%240.54%33.99%43.29%145.21%58.99%147.46%141.86%48.79%-43.52%-64.16%-76.04%-60.51%-12.89%254.99%299.37%30.39%-31.17%-80.35%-77.53%-27.47%22.00%11.16%9.34%-24.75%-19.16%-7.72%-9.08%-12.59%-16.32%-14.11%-15.92%-33.70%-8.99%5.97%15.72%41.75%
Cash & Equivalents Growth (3y) -7.27%11.80%15.84%11.66%-16.99%-16.56%-7.20%-8.63%4.16%12.39%20.77%-1.76%-9.19%39.29%35.23%-12.49%-26.28%-10.31%-3.30%-11.15%-0.41%-15.68%0.72%15.75%43.80%-1.59%12.67%35.19%45.15%5.93%-6.00%12.95%-7.86%46.57%32.28%-8.50%-30.30%-37.00%-40.08%-27.99%-9.90%-8.13%-0.62%-10.72%-12.11%-41.37%-39.32%-21.86%-6.20%-4.14%-5.80%-24.17%-14.93%-5.65%-4.00%-6.34%
Cash & Equivalents Growth (5y) 2.48%19.39%17.35%-0.02%-16.03%7.84%11.85%-4.60%-19.99%-8.68%4.67%-9.72%6.97%0.80%7.90%2.16%16.75%19.06%25.66%20.68%-2.37%-11.87%-9.95%-1.84%7.91%3.93%6.48%4.93%12.89%-3.68%-5.71%6.38%-8.06%-7.21%-10.67%-16.00%-19.69%-23.83%-26.55%-24.48%-13.12%-9.28%-5.59%-16.23%-12.36%-28.76%-26.30%-14.82%
Cash & Equivalents (QoQ) -44.71%-28.30%145.66%46.93%0.06%-39.20%32.09%-12.99%-5.56%-47.00%104.93%-22.30%-3.11%-20.23%119.99%-39.62%1.61%-16.35%26.08%28.89%18.64%-34.23%10.28%-38.62%249.61%-27.00%-40.39%-63.90%82.99%4.81%-2.19%81.52%-28.00%12.09%67.39%17.69%12.07%9.55%2.97%-55.32%-28.88%-26.76%69.70%-1.45%189.81%-17.60%-44.60%-47.98%-17.25%-5.77%78.80%-12.49%-24.61%-7.30%23.05%-5.98%-13.95%-8.67%18.30%-10.00%-11.67%-10.59%-6.71%23.53%2.84%-2.36%14.28%
Cash from Investing Activities Growth (1y) 99.54%-65.15%-291.57%88.93%-66,322.22%-1,689.65%41.99%603.31%-15.75%34.49%-77.77%19.78%14.39%7.34%-41.28%-132.30%33.26%154.78%46.03%170.74%-52.60%374.40%-76.69%-155.27%68.96%-68.39%69.31%128.95%-18.23%-171.13%67.06%-459.06%65.32%171.49%-308.93%-25.21%-1,992.90%-135.09%124.64%3.26%92.88%261.39%-130.03%100.27%75.61%-156.48%-135.36%-22,280.00%-209.55%-203.16%-206.48%-77.81%-147.61%-624.72%-24.01%-8.96%60.50%77.24%53.75%46.35%5.53%74.37%13.78%2.06%
Cash from Investing Activities Growth (3y) -52.81%-77.89%-58.42%38.68%-769.86%-126.70%-13.37%-24.88%12.87%32.62%-10.67%-35.07%4.46%63.96%-10.44%-28.59%31.87%41.30%33.61%28.33%17.57%-45.28%43.68%-37.06%49.70%-45.63%25.50%-9.18%-104.72%-29.63%32.61%-85.17%19.74%33.98%32.86%26.06%28.62%-32.38%44.15%16.53%62.25%-40.33%-60.91%-2.25%-23.19%-143.34%-107.59%-655.78%-44.66%-70.99%-20.69%-1.29%2.60%24.95%20.92%16.97%
Cash from Investing Activities Growth (5y) -15.31%12.99%-28.52%16.57%-267.50%90.48%-6.80%5.31%20.71%20.10%5.97%-46.51%20.38%11.55%32.88%-16.34%33.54%19.31%16.98%12.64%-32.37%-17.79%16.87%-21.94%28.28%-38.08%50.21%14.91%31.66%-16.68%25.17%-35.78%17.15%7.06%-16.90%-5.30%-22.76%-55.28%7.92%-2.42%44.51%-35.44%-26.52%8.97%6.95%-22.19%-28.96%-196.14%
Cash from Investing Activities (QoQ) 143.16%213.63%-453.19%99.90%3,340.74%-1,824.21%79.59%-482.50%22.44%37.08%277.05%-233.96%56.10%-70.75%219.29%-195.74%52.49%-160.33%72.73%-97.84%138.99%-356.49%135.75%-526.75%221.23%-195.53%88.82%-139.69%223.44%-192.76%110.55%-1,078.93%25.74%57.04%-14.97%5.46%253.11%-345.73%64.80%-1,480.31%97.43%272.58%-238.18%-16.39%158.15%-132.11%101.25%-10,572.50%-34.66%-33.81%-17.54%-46.16%-31.88%-35.27%31.81%-103.54%-285.99%76.85%40.09%26.22%-122.39%52.96%30.50%-29.93%39.66%-58.25%21.06%
Cash from Operations Growth (1y) -83.89%41.73%-111.68%-49.82%913.11%-17.45%2,005.74%42.16%33.17%105.35%36.90%15.69%-2.27%19.13%58.83%-24.62%19.50%-65.65%-20.57%-40.88%-32.57%239.78%-21.66%-8.91%52.65%-80.13%-21.25%61.38%2.09%-25.43%-27.30%89.34%-48.66%245.65%117.79%-56.61%-46.61%-111.96%-54.21%105.78%180.85%-1,204.33%-207.88%-131.85%-160.36%96.56%343.05%354.79%115.03%-2,899.41%-47.19%-60.22%2,191.32%155.43%116.98%151.70%-124.54%-187.29%-62.82%-114.32%274.71%-3.49%-48.43%781.59%
Cash from Operations Growth (3y) 29.53%33.93%44.98%-6.20%136.24%26.40%251.53%7.43%15.86%-5.63%19.98%-19.82%-7.66%11.62%-0.39%-25.96%7.14%-38.56%-21.16%-4.57%1.66%-20.45%-23.45%40.66%-7.17%-19.99%7.63%9.86%-34.59%-32.16%-10.16%19.13%-8.35%-94.81%-45.43%-31.70%-42.69%-27.11%6.28%18.64%-36.60%-137.76%11.46%-31.40%27.63%37.00%68.51%65.72%5.44%-143.92%-24.75%-28.93%114.18%20.59%-25.35%34.94%
Cash from Operations Growth (5y) 20.48%-0.34%30.91%-18.13%60.42%18.71%94.43%-7.76%9.87%-10.72%1.28%-5.39%4.18%-27.09%-10.76%4.40%-8.41%-9.78%-4.95%-6.52%-22.04%-17.17%-14.86%19.97%3.71%-22.86%-21.21%-23.46%-19.86%-16.41%13.71%6.53%-41.27%-49.86%6.67%-22.03%25.53%-2.27%6.59%10.83%-27.98%-45.42%2.24%-16.18%-2.27%12.39%20.44%35.04%
Cash from Operations (QoQ) -61.40%46.40%324.05%-93.28%239.59%-112.07%1,921.68%35.74%-72.33%178.53%35.89%27.15%-57.33%85.69%14.84%7.41%-47.99%147.57%-45.50%70.28%-85.05%472.39%-59.43%94.20%-24.65%31.97%-52.83%225.45%-90.19%423.03%-3.34%105.88%-92.84%409.96%151.72%-44.18%-51.76%221.32%-49.85%-31.31%-110.81%1,329.94%125.38%-6.26%-150.19%-1.73%33.46%-77.66%97.14%7,296.53%-30.25%-89.52%-670.04%226.71%-47.46%503.80%-86.21%395.99%-39.06%-158.87%50.95%311.27%-123.48%818.15%-129.05%205.29%210.26%
Dividends Paid - Common Growth (1y) 149.81%29.65%-88.36%-29.95%49.38%47.35%45.80%3.72%5.20%3.71%4.16%-7.21%-7.57%-4.91%-6.93%-2.20%-2.17%-3.01%-0.26%24.77%24.94%25.51%24.89%-5.17%-10.40%-10.28%-10.39%-62.12%-9.63%-6.65%-12.26%-10.87%-11.86%-12.35%-16.32%-16.23%-16.22%-16.04%2.67%
Dividends Paid - Common Growth (3y) 36.65%33.68%26.77%-43.76%2.08%13.25%13.26%12.22%-2.00%-1.65%-1.47%-1.12%4.22%4.15%5.00%5.05%4.98%3.08%2.98%3.73%-23.47%-42.51%-41.93%-43.62%-43.80%-23.18%-12.61%-11.76%-8.99%
Dividends Paid - Common Growth (5y) 19.85%16.73%13.00%-30.34%-0.25%12.17%12.08%11.98%2.17%1.27%1.49%1.59%-16.47%-25.81%-26.18%-27.39%-27.62%-30.44%-30.36%-32.41%-32.34%-31.45%-30.67%-33.34%-33.24%-19.66%
Dividends Paid - Common (QoQ) 14.12%17.76%1,017.85%-83.37%0.38%0.05%50.18%-0.97%-0.98%-1.00%6.84%0.44%-2.39%-0.57%-4.82%0.06%0.42%-2.68%0.01%0.09%-0.44%0.08%25.11%0.23%0.01%-0.42%-5.01%-5.29%0.13%-0.53%-59.85%-2.42%-8.33%-1.46%2.53%0.80%-13.84%0.11%1.38%0.24%-17.75%0.21%1.40%0.46%0.58%
EBITDA Margin Growth (1y) 966.0066.000.00M-654.0014.00-0.00M0.00M659.00136.000.00M-0.00M-158.00-8.00189.00386.00541.0015.00120.00-52.00-202.00-33.00100.0042.00-240.00-497.00-407.00-349.00-49.00472.00-128.0085.00-856.00-254.00-46.00-378.00591.00-0.00M-38.00174.00-38.00508.00-0.01M-0.00M-0.00M-943.000.01M0.00M0.00M0.00M399.0035.00-476.00-246.00-376.00-21.00-388.00-505.00-139.00-396.00-64.00115.00-231.00-11.00273.00
EBITDA Margin Growth (3y) 0.00M400.00267.00-153.00141.00523.00-394.000.00M143.000.00M-0.00M181.00-26.00409.00375.0098.00-515.00-188.00-359.00-491.00-58.00-435.00-222.00-0.00M-279.00-581.00-642.00-313.00-931.00-211.00-119.00-302.00-895.00-0.01M-0.00M-945.00-0.00M-300.00443.00584.00951.00137.00305.00145.00197.000.01M0.00M0.00M635.00-116.00-381.00-929.00-636.00-746.00-427.00-179.00
EBITDA Margin Growth (5y) 0.00M709.00601.00186.00123.00742.00-404.00600.00-387.000.00M-0.00M-108.00-52.00-126.00111.00-806.00-297.00-361.00-652.00-756.00-0.00M-519.00-426.00-591.00-920.00-0.01M-0.00M-0.00M-0.00M-473.00150.00319.00-452.0053.00100.00699.00-444.00-277.00458.00-281.00200.00-378.00-112.00-307.00-193.000.01M0.00M0.00M
EBITDA Margin (QoQ) 652.00-6.00698.00-378.00-248.00974.00-0.00M290.00-0.00M0.00M-0.00M-234.00-63.00-139.00278.00-84.00134.0058.00434.00-610.00239.00-114.00284.00-441.00371.00-172.002.00-698.00461.00-114.00302.00-177.00-138.0099.00-639.00424.0070.00-233.00330.00-0.00M0.00M-22.00119.00-770.00-0.01M0.00M0.00M-215.000.00M510.00471.00-949.00367.00146.00-41.00-719.00237.00502.00-408.00-835.00603.00245.00-77.00-656.00257.00465.00208.00
EBIT Growth (1y) 314.35%41.16%394.72%-61.49%18.92%-72.75%-53.77%369.78%32.84%1,303.33%82.24%-3.04%14.46%-16.90%14.01%12.52%-1.81%12.83%-1.22%-9.54%7.15%20.12%11.74%-20.68%-64.50%-33.78%-33.52%-0.68%186.75%-16.55%18.33%-94.64%-30.19%-5.37%-47.79%1,475.34%-266.88%14.33%68.65%5.69%75.35%-836.59%-429.47%-204.42%-382.34%105.25%145.17%278.03%133.18%212.80%10.07%-38.14%-90.79%-63.13%-10.23%-56.42%-1,839.11%-52.16%-52.89%-18.86%28.22%-177.40%-7.02%86.99%
EBIT Growth (3y) 75.29%75.41%60.93%20.60%21.83%47.01%-1.34%72.41%14.29%136.08%27.08%-0.44%6.39%4.04%7.96%-6.88%-27.98%-3.54%-9.81%-10.68%2.94%-12.77%-4.21%-65.18%-10.76%-19.44%-25.67%-5.71%-74.80%-3.35%1.38%-3.74%-31.76%-115.22%-69.86%-168.63%-58.53%-23.82%35.90%25.25%33.78%6.54%17.88%4.77%29.01%27.25%34.74%35.36%19.01%-17.98%-22.50%-39.75%-46.58%-28.80%-26.74%-12.88%
EBIT Growth (5y) 42.16%38.31%36.24%12.29%13.73%33.91%1.17%29.75%-10.70%59.94%8.80%-4.91%4.16%-9.05%-0.20%-46.71%-5.65%-6.66%-14.64%-9.67%-26.75%-6.41%-5.00%-6.81%-18.05%-44.97%-33.76%-23.95%-42.96%-18.98%9.17%10.65%-14.40%5.52%7.60%80.48%-42.92%-12.61%19.92%-11.93%8.78%-26.58%-7.08%-16.47%-12.96%53.21%17.03%22.23%
EBIT Margin Growth (1y) 966.0066.000.00M-654.0014.00-288.00-808.000.00M136.000.00M379.00-201.00-8.00-267.0036.0071.0015.00120.00-52.00-202.00-33.00100.0042.00-240.00-497.00-407.00-349.00-49.00472.00-128.0085.00-856.00-254.00-46.00-378.00591.00-0.00M-38.00174.00-38.00508.00-0.01M-0.00M-0.00M-943.000.01M0.00M0.00M0.00M399.0035.00-476.00-246.00-376.00-21.00-388.00-505.00-139.00-396.00-64.00115.00-231.00-11.00273.00
EBIT Margin Growth (3y) 0.00M856.00617.00317.00141.00523.00-394.000.00M143.00930.00363.00-332.00-26.00-47.0026.00-372.00-515.00-188.00-359.00-491.00-58.00-435.00-222.00-0.00M-279.00-581.00-642.00-313.00-931.00-211.00-119.00-302.00-895.00-0.01M-0.00M-945.00-0.00M-300.00443.00584.00951.00137.00305.00145.00197.000.01M0.00M0.00M635.00-116.00-381.00-929.00-636.00-746.00-427.00-179.00
EBIT Margin Growth (5y) 0.00M709.00601.00186.00123.00742.00-404.00600.00-387.00623.0056.00-621.00-52.00-582.00-238.00-0.00M-297.00-361.00-652.00-756.00-0.00M-519.00-426.00-591.00-920.00-0.01M-0.00M-0.00M-0.00M-473.00150.00319.00-452.0053.00100.00699.00-444.00-277.00458.00-281.00200.00-378.00-112.00-307.00-193.000.01M0.00M0.00M
EBIT Margin (QoQ) 652.00-6.00698.00-378.00-248.00974.00-0.00M290.00-549.00453.00979.00-747.00392.00-245.00399.00-554.00134.0058.00434.00-610.00239.00-114.00284.00-441.00371.00-172.002.00-698.00461.00-114.00302.00-177.00-138.0099.00-639.00424.0070.00-233.00330.00-0.00M0.00M-22.00119.00-770.00-0.01M0.00M0.00M-215.000.00M510.00471.00-949.00367.00146.00-41.00-719.00237.00502.00-408.00-835.00603.00245.00-77.00-656.00257.00465.00208.00
EBIT (QoQ) 202.66%-6.13%293.64%-43.49%-32.39%228.97%-69.36%74.51%-84.51%458.13%211.37%-50.66%63.65%-27.52%65.66%-41.75%18.81%-0.56%63.49%-49.16%36.52%-12.95%49.73%-39.78%53.04%-19.02%6.29%-73.05%185.41%-18.70%58.81%-22.18%-16.95%15.29%-92.81%913.95%12.58%-36.39%116.96%-207.41%177.13%-6.17%35.96%-125.05%-2,204.60%58.03%56.91%-15.72%125.08%261.14%69.85%-78.43%136.45%27.08%-4.54%-96.79%846.89%209.47%-53.66%-228.08%126.05%204.72%-20.19%-213.32%71.91%466.06%60.49%
EBT Growth (1y) 289.77%23.27%327.21%-62.53%17.76%-89.76%-60.45%379.15%47.18%4,257.09%127.15%1.59%15.05%-16.97%13.83%10.22%-0.74%13.94%-0.88%-9.76%6.97%25.00%11.75%-20.35%-63.35%-36.51%-33.15%-1.11%175.42%-19.62%16.16%-93.93%-27.83%-6.83%-147.12%1,298.36%-263.40%13.08%278.91%0.18%73.31%-879.68%-451.97%-225.26%-389.20%102.76%138.20%243.21%118.66%315.52%22.20%-38.46%-116.20%-66.08%-16.26%-67.77%-1,905.58%-118.31%-67.89%-42.73%19.92%-723.51%-14.94%183.95%
EBT Growth (3y) 74.23%76.52%56.56%22.18%25.87%54.73%0.75%75.06%18.90%245.44%36.85%0.35%6.90%5.75%8.03%-7.47%-26.99%-3.30%-9.53%-10.76%2.59%-13.91%-4.61%-63.71%-10.02%-21.95%-33.25%-5.68%-73.78%-5.39%-0.70%-5.27%-32.28%-116.98%-70.62%-169.38%-60.49%-37.58%63.93%21.58%30.91%-3.68%18.00%3.35%47.11%26.80%33.72%31.69%15.35%-31.19%-31.00%-51.57%-66.34%-35.93%-38.85%-19.38%
EBT Growth (5y) 41.92%39.08%34.06%12.65%16.19%39.47%2.52%30.99%-8.00%100.89%13.87%-4.47%4.28%-9.61%-0.42%-45.62%-5.01%-7.50%-19.19%-9.62%-26.76%-7.64%-6.06%-7.71%-18.31%-44.00%-33.90%-25.01%-44.23%-28.87%5.65%8.81%-22.07%-1.20%6.73%72.93%-15.60%-19.28%34.86%-18.64%4.56%-15.50%-15.08%-27.25%-18.90%43.30%16.07%19.74%
EBT Margin Growth (1y) 921.0018.00946.00-659.007.00-298.00-841.000.00M198.000.00M492.00-136.00-4.00-269.0035.0044.0024.00131.00-50.00-208.00-35.00148.0042.00-239.00-496.00-462.00-350.00-53.00464.00-151.0074.00-857.00-240.00-53.00-964.00593.00-0.00M-42.00740.00-70.00503.00-0.01M-0.00M-0.00M-0.00M0.01M0.00M0.00M0.00M322.00105.00-445.00-202.00-279.00-69.00-444.00-580.00-202.00-460.00-103.0094.00-247.00-25.00273.00
EBT Margin Growth (3y) 0.00M868.00597.00368.00201.00580.00-314.000.00M218.000.00M477.00-300.00-15.009.0028.00-402.00-507.00-183.00-357.00-500.00-67.00-465.00-234.00-0.00M-272.00-666.00-0.00M-317.00-956.00-246.00-151.00-333.00-917.00-0.01M-0.00M-0.00M-0.00M-393.00928.00486.00862.00-29.00294.00111.00157.000.01M0.00M0.00M635.00-159.00-424.00-992.00-688.00-728.00-554.00-274.00
EBT Margin Growth (5y) 0.00M729.00582.00204.00190.00859.00-321.00624.00-313.00695.00170.00-592.00-47.00-604.00-248.00-0.00M-283.00-388.00-0.00M-763.00-0.00M-560.00-458.00-625.00-949.00-0.01M-0.00M-0.00M-0.00M-597.0038.00223.00-558.00-124.0069.00634.00-521.00-350.00964.00-403.0080.00-510.00-235.00-436.00-329.000.01M0.00M0.00M
EBT Margin (QoQ) 659.0027.00661.00-426.00-244.00955.00-943.00239.00-549.00412.000.00M-725.00400.00-244.00433.00-593.00135.0061.00442.00-613.00242.00-120.00283.00-440.00425.00-225.002.00-698.00459.00-113.00299.00-181.00-156.00112.00-632.00436.0030.00-799.00926.00-0.00M0.00M-18.00116.00-765.00-0.01M0.00M0.00M-210.000.00M522.00484.00-962.00278.00305.00-67.00-719.00201.00515.00-442.00-854.00579.00257.00-85.00-658.00238.00479.00214.00
EBT (QoQ) 198.49%4.22%256.24%-48.10%-36.03%261.18%-68.75%63.10%-94.44%1,294.90%278.60%-49.90%64.68%-27.28%69.33%-43.26%18.84%-0.30%63.95%-48.90%36.41%-13.27%49.26%-39.42%59.41%-22.46%6.38%-72.13%176.18%-18.36%57.35%-22.37%-19.40%17.98%-91.78%823.24%4.06%-159.67%343.95%-207.88%172.02%-5.60%36.60%-128.74%-2,003.59%57.39%51.39%-12.26%111.86%490.15%82.26%-85.37%164.05%73.56%-8.22%-103.85%652.70%328.54%-64.68%-339.72%94.95%851.29%-37.00%-435.22%48.10%177.60%110.33%
Enterprise Value Growth (1y) -52.65%-116.05%-59.37%-20.33%68.31%-29.69%-22.97%5.01%-287.34%2.70%-8.62%-11.08%16.64%20.38%29.35%16.43%-7.33%-5.81%11.19%20.34%31.46%-7.29%-22.08%59.95%-12.22%53.19%43.19%-54.94%19.08%-61.62%-63.68%-136.28%-43.67%-5.91%-6.54%10.71%43.74%54.65%73.27%61.34%34.04%-105.75%-167.54%-0.66%46.58%80.35%77.53%27.47%-22.00%-11.16%-9.34%24.75%19.16%7.72%9.08%12.59%16.32%14.11%15.92%33.70%8.99%-5.97%-15.72%-41.75%
Enterprise Value Growth (3y) -23.29%-39.70%-28.64%-8.29%-0.77%-0.16%1.91%4.11%-51.33%6.41%11.99%9.57%15.04%3.31%8.50%35.64%6.19%19.00%14.92%20.93%14.62%6.72%-4.32%-13.60%-9.27%7.12%0.31%-48.41%13.20%8.10%22.47%6.56%18.91%0.39%8.67%29.69%41.69%43.19%45.63%34.40%24.53%23.40%13.05%18.10%19.23%41.37%39.32%21.86%6.20%4.14%5.80%24.17%14.93%5.65%4.00%6.34%
Enterprise Value Growth (5y) -10.89%-18.09%-5.96%3.31%5.52%-2.67%-0.46%22.40%-21.66%16.26%13.92%14.43%11.05%7.32%6.56%0.48%0.82%1.88%-1.44%-0.84%12.84%17.17%20.22%12.73%13.50%5.65%6.66%-4.93%25.44%20.69%22.46%9.85%19.06%26.41%28.47%28.29%27.85%28.41%30.71%28.59%21.89%18.65%12.85%20.46%16.69%28.76%26.30%14.82%
Enterprise Value (QoQ) 32.07%-31.41%-48.59%-15.09%3.86%3.06%-12.19%69.69%-293.39%8.08%13.33%-23.60%1.18%-2.61%11.37%7.25%5.61%8.95%-4.83%-19.12%6.94%23.57%5.97%-2.49%-45.67%13.04%69.15%-187.19%39.24%-5.55%15.87%-49.98%-21.36%-6.89%-21.44%8.80%10.54%-7.53%-1.78%42.54%27.89%36.63%-47.25%1.97%-124.92%17.60%44.60%47.98%17.25%5.77%-78.80%12.49%24.61%7.30%-23.05%5.98%13.95%8.67%-18.30%10.00%11.67%10.59%6.71%-23.53%-2.84%2.36%-14.28%
EPS (Basic) Growth (1y) 100.00%-100.00%-100.00%-100.00%-95.55%99.58%-99.61%414.18%402.51%150.78%-117.85%-31.32%-12.76%42,892.26%42,703.62%8.73%3.33%13.16%-98.93%-8.20%-100.31%27.96%10,514.03%-19.64%14,669.60%-32.75%-28.58%2.50%171.43%-18.72%18.12%-93.58%-60.53%6.29%-234.87%1,553.35%-480.00%28.26%177.43%22.57%82.46%-831.71%-467.57%-193.33%-1,750.00%107.67%143.38%296.43%110.81%56.52%11.86%-36.36%250.00%49,900.00%86,263.64%24,185.71%-74,385.71%-99.99%-99.96%-99.85%99.86%-3,700.00%-8.33%48.00%
EPS (Basic) Growth (3y) 25.99%-99.80%-25.99%-98.24%-42.01%43.04%-33.53%63.19%65.46%529.13%-6.66%-11.82%-26.05%753.85%686.01%-7.09%-22.43%-0.88%-6.75%-8.90%7.02%-11.24%347.38%-62.47%440.73%-16.56%-46.40%2.85%-82.43%3.48%7.24%9.16%-31.29%-128.79%-80.07%-175.51%-142.91%-10.39%47.89%30.98%32.97%-4.24%21.28%5.27%108.01%295.79%649.55%573.55%-555.05%-64.84%-25.91%-38.97%-77.11%-44.22%-30.66%-19.15%
EPS (Basic) Growth (5y) 14.87%-91.63%-96.71%-91.16%-14.88%27.29%-19.73%30.12%15.39%192.62%128.02%-10.80%2.02%220.89%233.08%-44.48%-12.94%-3.40%-26.91%-4.31%-30.87%-0.95%147.84%1.39%-153.20%-49.44%-39.26%-26.54%-72.37%-9.07%14.49%18.98%-12.05%3.66%13.25%88.25%36.08%254.91%312.53%222.21%-290.86%-52.42%-8.29%-16.06%-48.04%34.56%16.67%21.62%
EPS (Basic) (QoQ) 206.30%-2.58%1.46%-100.00%-126.66%407.32%-120.63%126.32%-102.54%379.56%16,685.47%-57.90%-99.74%-198.26%64,698.87%-46.53%26.67%-2.63%64.86%-49.18%38.71%-99.08%14,052.04%-100.17%57,361.01%-23.67%7.14%-68.89%164.29%-18.93%53.76%-17.62%-20.86%17.82%-91.64%406.62%113.10%-249.49%202.44%-216.44%171.93%-9.76%62.16%-116.67%-2,900.00%54.67%58.82%-230.36%112.43%156.52%86.44%-81.82%80.00%83.33%6.06%0.00%25,614.29%216.67%-70.18%-405.88%100.00%2,300.00%4.17%-384.44%49.37%161.11%68.18%
EPS (Weighted Average and Diluted) Growth (1y) 100.00%-100.00%-100.00%-100.00%-95.58%-324.39%296.00%388.46%379.63%125.86%-91.92%-26.67%-8.01%-15.56%15.63%9.09%0.00%10.53%2.70%-8.33%-100.32%26.19%10.53%-20.00%14,850.79%-32.08%-28.57%6.82%168.77%-22.22%20.00%-89.36%-62.33%7.14%-233.33%860.00%-503.07%33.33%177.08%25.00%82.26%-850.00%-467.57%-193.33%-1,724.69%107.33%140.44%285.71%110.27%54.55%12.73%-37.50%247.37%49,900.00%90,222.58%26,053.85%-78,887.88%-99.99%-99.96%-99.86%99.86%-3,700.00%-8.33%45.83%
EPS (Weighted Average and Diluted) Growth (3y) 25.99%-98.37%-98.54%-98.26%-42.01%43.04%-28.21%62.71%64.02%30.87%-54.22%-9.82%-26.05%5.61%9.49%-7.17%-22.43%-1.79%-6.75%-7.82%7.84%-12.64%-1.79%-55.04%432.93%-17.28%-46.48%2.94%-82.53%3.57%7.24%8.48%-31.41%-133.40%-79.44%-136.33%-146.90%-9.82%46.53%29.40%32.62%-5.27%18.78%2.70%104.16%288.57%645.16%573.55%-555.05%-64.31%-24.15%-38.66%-79.08%-45.16%-29.20%-18.64%
EPS (Weighted Average and Diluted) Growth (5y) 14.87%-91.67%-91.79%-91.19%-14.88%26.91%-15.93%29.86%15.54%17.15%-40.31%-8.92%2.90%-9.05%2.38%-38.10%-13.92%-4.62%-26.95%-4.36%-31.32%-0.97%-0.53%1.76%-154.53%-50.26%-39.26%-26.76%-72.37%-9.38%12.89%17.22%-12.77%3.96%11.49%67.03%36.02%255.36%310.71%223.48%-290.67%-52.18%-8.29%-16.74%-47.64%34.56%16.67%21.29%
EPS (Weighted Average and Diluted) (QoQ) 206.30%-2.58%1.46%-100.00%-126.66%343.90%-126.00%126.15%-2,659.12%327.59%-81.06%-56.52%37.99%-28.89%71.88%-45.45%26.67%-2.63%62.16%-50.00%40.00%-9.52%44.74%-100.17%55,942.28%-20.75%4.76%-68.18%157.14%-16.67%56.67%-19.94%-25.59%28.57%-86.11%183.52%111.63%-260.00%200.00%-219.04%170.00%-7.50%62.16%-116.90%-2,858.95%54.67%58.82%-230.36%111.89%150.00%89.09%-81.73%78.95%82.35%4.84%1.54%25,657.58%229.41%-69.64%-405.88%100.00%2,300.00%0.00%-396.30%49.37%161.11%59.09%
FCF Margin Growth (1y) -0.00M41.00-598.00-902.00533.00-624.00474.00-413.000.00M218.00166.00-114.00-242.00116.00633.00-168.00366.00-532.00-417.00-461.00-691.00525.00-412.00-53.00488.00-575.00-234.00369.00136.0079.0019.00756.00-808.00259.00446.00-868.00-360.00-420.00-594.00399.00595.00-801.00-0.00M-0.00M-0.00M0.00M0.00M0.00M801.00-538.00-675.00-551.000.00M747.00850.00506.00-0.00M-586.00-913.00-895.000.00M75.00-201.000.00M
FCF Margin Growth (3y) -304.00-365.0042.00-0.00M0.00M-290.000.00M-695.000.00M-199.00381.00-743.00-567.00109.00-197.00-683.00163.00-582.00-0.00M-145.00-68.0030.00-627.000.00M-184.00-236.00231.00257.00-0.00M-81.00-128.00287.00-572.00-962.00-0.00M-0.00M-0.00M-200.00253.00401.00-179.00-318.00171.00-549.000.00M0.00M0.00M0.00M148.00-377.00-739.00-940.00861.00235.00-265.00622.00
FCF Margin Growth (5y) -180.00-781.00257.00-0.00M0.00M-297.00443.00-0.00M0.00M-248.00-265.00-428.0057.00-387.00-412.00442.00-509.00-244.00-599.00-257.00-0.00M-131.00-775.00602.0051.00-0.00M-0.00M-518.00-0.00M139.00718.00289.00-0.00M-478.0024.00-0.00M0.00M10.00427.00356.00-833.00-157.00107.00-938.0087.00719.000.00M0.00M
FCF Margin (QoQ) -956.00180.000.00M-0.00M0.00M-459.000.00M-0.00M360.00639.00184.00411.00-0.00M587.00-96.00283.00-658.000.00M-897.00818.00-0.00M0.00M-941.00587.00-340.00281.00-582.000.00M-0.00M622.0021.00895.00-0.00M561.00758.00-668.00-393.00749.00-556.00-160.00-452.00575.00436.0036.00-0.00M147.00491.00-365.00748.000.00M-408.00-740.00-591.000.00M-284.000.00M-0.00M0.00M-628.00-0.00M224.00839.00-609.000.00M-0.00M563.00603.00
FCF Payout Ratio Growth (1y) 168.15%-33.51%-85.76%-46.74%100.93%757.22%163.44%153.14%64.25%160.27%-42.35%-226.09%41.70%-91.96%-16.96%-44.30%-10.10%-66.85%145.01%292.96%-49.00%325.87%298.60%-124.16%176.38%-66.21%-83.40%80.46%685.77%-66.17%-78.83%-353.95%-120.23%216.56%-322.23%176.11%-8.00%97.16%134.27%
FCF Payout Ratio Growth (3y) 55.53%11.29%29.95%47.02%-6.82%67.23%21.49%8.04%1.11%27.90%-58.92%5.46%51.99%-13.39%-51.59%100.91%12.38%8.21%-21.86%17.48%55.00%53.55%-51.13%-2.01%-58.54%71.04%-8.57%28.29%-45.57%
FCF Payout Ratio Growth (5y) 12.49%-35.14%22.82%-38.97%10.48%16.48%20.41%65.23%14.73%24.15%-36.93%-4.94%-16.71%45.81%-30.30%6.25%-45.71%-32.34%-35.79%-41.70%-15.21%34.70%-34.03%-19.56%-32.73%8.08%
FCF Payout Ratio (QoQ) 473.11%-64.08%995.08%-88.10%134.58%-55.51%-1,140.67%118.50%900.78%-86.33%109.94%-42.82%1,485.81%-96.97%-559.15%164.26%-10.05%-68.71%-897.88%140.03%-66.83%131.27%528.37%-89.42%176.99%116.46%-138.09%221.02%-66.13%6.35%-144.82%240.96%173.04%-91.94%1,789.29%-91.86%70.88%-196.61%-50.50%227.40%-219.96%133.09%-313.55%332.58%-79.15%
Free Cash Flow Growth (1y) -166.02%24.64%-74.59%-36.20%53.89%-98.24%325.91%-27.47%489.38%2,434.26%34.99%-3.63%-6.84%62.51%95.01%-18.25%31.52%-154.64%-25.66%-82.81%-44.65%295.18%-35.95%-60.15%80.66%-173.59%-34.77%1,083.10%12.08%32.23%8.83%192.59%-59.29%164.66%145.00%-70.53%-68.67%-492.48%-67.58%165.47%439.71%-93.85%-318.27%-148.78%-185.53%87.07%288.89%287.93%92.58%-656.32%-59.31%-79.22%4,023.84%115.43%175.93%314.36%-135.10%-535.71%-72.31%-137.66%210.06%22.42%-57.41%399.63%
Free Cash Flow Growth (3y) 5.84%-17.74%13.47%-23.60%54.29%-10.13%123.81%-17.02%89.18%-190.46%25.08%-48.65%-12.14%20.12%-2.44%-61.74%9.56%-40.69%-32.28%-6.77%3.87%0.90%-23.10%139.82%-6.24%-31.43%20.26%116.88%-47.71%-19.81%-4.74%31.79%-11.70%-70.07%-55.14%-33.54%-51.05%-43.97%10.16%34.51%-32.81%-23.78%18.82%-42.46%35.56%29.08%60.32%53.52%-0.74%-71.95%-32.26%-32.46%157.93%19.51%-31.22%67.21%
Free Cash Flow Growth (5y) 7.75%-20.06%16.20%-42.54%26.33%-4.99%39.79%-47.70%46.60%-102.82%-3.95%-8.59%6.55%-23.43%-8.00%14.15%-9.71%-19.22%-3.70%-6.92%-32.23%-19.82%-18.43%60.92%6.87%-34.81%-26.43%-72.36%-21.61%15.48%28.94%15.98%-15.37%-36.92%5.91%-31.66%33.33%2.80%8.46%15.95%-46.37%-4.97%5.09%-18.10%-0.76%12.60%17.61%30.78%
Free Cash Flow (QoQ) -57.59%24.92%234.45%-137.27%180.05%-74.53%739.71%-126.93%103.06%6,055.38%42.99%44.60%-80.09%227.87%2.08%39.79%-65.26%293.42%-57.21%124.90%-114.43%635.27%-90.11%624.15%-49.11%75.65%-93.84%3,183.22%-120.73%255.70%11.65%211.02%-112.53%350.04%200.16%-56.73%-80.09%847.38%-63.89%-53.99%-349.40%178.26%195.66%-6.47%-189.58%11.88%33.92%-63.98%86.45%1,386.79%-34.26%-106.48%-1,280.28%169.22%-66.43%1,123.19%-94.57%1,138.12%-49.58%-203.61%32.64%178.68%-168.57%402.86%-147.48%143.19%382.41%
Gross Margin Growth (1y) 855.00-704.94M382.00-56.00-73.000.00M237.00143.00-6.0029.00-137.00-20.0048.00-405.00135.00-14.00-94.0096.00-336.00-100.00-38.00111.00122.00-273.00-302.00-251.00-214.0050.0047.00-134.0086.00-95.00246.0023.00284.00314.00-279.0081.00-155.00-333.0013.00-0.00M-0.00M-389.00-266.000.00M0.00M0.00M875.00247.00-42.00-370.000.00M0.00M0.00M0.00M-0.00M55.00-168.00-102.0081.00-124.00-34.00219.00
Gross Margin Growth (3y) 777.00-704.94M482.0067.00-30.000.00M235.00109.00-52.00-280.00-338.00-134.00-84.00-198.00-78.00-387.00-434.00-43.00-428.00-323.00-293.00-273.00-6.00-317.00-10.00-362.00156.00270.0013.00-30.00215.00-113.00-21.00-0.00M-0.00M-408.00-533.00185.00277.00415.00622.00350.00389.00377.000.01M0.00M0.00M0.00M0.00M0.00M916.00621.00870.00976.00925.000.00M
Gross Margin Growth (5y) 731.00-704.94M281.00-47.00-162.000.00M22.00-265.00-391.00-419.00-430.00-357.00-339.00-582.00-206.00-432.00-141.00-154.00-57.00-103.00-327.00-169.00123.00-336.00-277.00-0.00M-0.00M-452.00-240.0074.00647.00634.00588.00455.00519.00359.000.01M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M
Gross Margin (QoQ) 704.94M-704.94M663.00-390.00-0.00M0.00M226.00-407.00571.00-153.00131.00-555.00606.00-319.00249.00-488.00153.00221.0099.00-567.00343.00-211.00335.00-505.00492.00-200.00-60.00-534.00544.00-164.00204.00-537.00363.0056.0023.00-197.00141.00318.0053.00-791.00501.0082.00-125.00-445.00-0.00M0.00M0.00M-322.00858.00410.00192.00-584.00230.00121.00-137.000.00M-0.00M202.00-170.00-518.00541.00-21.00-104.00-335.00336.0069.00148.00
Gross Profit Growth (1y) 63.55%-100.00%28.56%8.20%13.45%524,847,460.98%23.73%13.23%9.44%11.87%3.02%11.03%17.64%-4.98%14.48%6.34%-6.83%2.74%-6.29%2.67%10.36%13.33%11.28%-8.96%-6.52%-4.08%-2.32%6.44%2.30%-2.96%6.80%-1.12%17.96%3.49%27.52%29.46%4.38%26.37%2.62%0.82%-0.98%-110.20%-85.82%-39.39%-34.42%916.75%668.54%89.32%88.31%27.59%3.86%-8.86%135.01%17.47%22.35%20.96%-51.03%1.88%-6.14%-3.45%-3.42%-10.57%-4.89%1.74%
Gross Profit Growth (3y) 26.63%-98.08%17.90%10.80%13.46%17,636.04%13.42%10.16%6.25%2.98%3.39%6.63%6.55%3.42%6.08%-0.20%-1.31%3.75%0.62%-0.17%1.81%1.79%5.10%-1.42%4.10%-1.24%9.98%10.86%8.00%8.27%11.81%8.87%6.83%-28.73%-42.96%-7.51%-12.16%1.74%3.81%4.98%6.94%2.07%4.22%1.50%42.64%142.39%113.75%27.79%29.41%15.16%6.05%2.10%3.59%2.29%2.98%5.92%
Gross Profit Growth (5y) 17.35%-90.71%11.94%8.23%8.47%2,204.22%8.76%4.56%4.35%3.49%3.74%3.27%2.95%0.59%4.49%0.91%3.01%2.32%6.77%4.95%5.38%6.64%8.72%4.57%3.12%-16.26%-27.99%-3.60%-3.94%1.12%8.78%8.17%8.53%6.82%8.18%6.42%24.57%9.56%7.29%4.99%7.07%4.94%5.39%4.08%6.54%67.42%54.20%15.44%
Gross Profit (QoQ) 37,839,166.59%-100.00%50.49%-20.11%-100.00%383,286,485.37%26.65%-16.23%29.07%-9.64%15.90%-19.04%31.94%-16.79%24.92%-14.22%6.57%0.24%16.04%-24.85%17.52%-8.56%27.14%-19.22%20.68%-10.21%4.01%-17.05%23.82%-8.56%13.34%-20.28%17.45%0.64%4.92%-4.89%3.05%24.01%6.52%-23.31%24.75%0.71%4.65%-24.68%-112.85%239.99%347.21%-18.50%60.08%31.73%10.16%-18.94%8.46%7.23%-3.33%109.04%-45.79%11.69%-4.43%-15.37%12.79%2.89%-1.69%-15.35%4.44%9.42%5.17%
Interest Coverage Ratio Growth (1y) 86.65%-2.51%-294.10%67.88%-205.93%67.15%580.12%308.95%91.20%-100.33%13.79%39.67%-28.77%119.92%-48.65%-46.82%-14.62%43.38%-13.00%25.88%-98.16%-74.89%
Interest Coverage Ratio Growth (3y) 78.53%45.73%138.86%-127.03%327.98%58.40%44.83%5.16%37.01%-20.19%-2.21%-77.63%27.48%
Interest Coverage Ratio Growth (5y) -36.73%94.35%81.41%55.67%-135.03%98.16%52.52%77.93%46.15%115.65%
Interest Coverage Ratio (QoQ) 69.71%8.63%-320.47%88.53%-132.61%-251.28%65.73%-9.26%75.02%4.24%263.91%-209.95%263.07%-37.32%70.14%-215.20%192.63%-23.07%-13.23%-67.79%138.81%-20.32%39.31%-45.91%44.90%15.29%-97.96%638.22%
Net Cash Flow Growth (1y) -37.52%-6.39%-227.22%165.06%-586.62%-263.44%90.10%69.20%16.90%94.13%-101.61%40.73%-128.66%153.26%12.99%-71.84%147.18%1,496.25%-240.25%-56.43%-248.23%591.53%-21.81%-778.13%-64.74%-81.05%105.26%93.05%180.03%-219.69%262.59%1,428.07%-46.11%164.84%73.86%-89.38%-562.99%-237.08%-204.76%497.67%98.97%664.95%-126.93%-359.72%-4,318.12%-106.44%96.98%139.13%83.06%-70.08%-198.50%-63.76%32.90%56.22%-19.03%-29.91%1.89%29.46%7.12%-126.63%258.49%101.38%72.94%383.78%
Net Cash Flow Growth (3y) -65.42%-27.85%-31.11%52.54%-124.05%-62.89%44.22%-12.48%42.55%35.71%-81.40%-44.32%-16.94%293.19%-53.35%-41.48%-4.83%175.52%30.42%-30.16%25.03%-52.81%30.70%84.29%39.43%-47.22%32.61%28.02%-25.93%-45.24%-104.92%118.47%-26.53%91.49%-83.05%-53.94%-60.20%-35.70%-27.48%82.46%57.41%14.79%41.10%-28.32%-71.24%-26.99%52.50%28.05%51.87%19.32%-48.88%-27.40%44.92%26.08%33.11%-19.09%
Net Cash Flow Growth (5y) 22.21%-5.25%-22.44%16.97%-53.30%41.34%6.37%-31.82%-16.97%21.56%18.96%-15.79%32.66%-67.87%21.87%-5.15%20.08%74.61%27.54%-21.96%-47.05%-27.68%15.79%31.76%49.16%2.63%4.63%-8.75%1.85%-19.01%-19.65%60.24%-17.00%11.27%-18.86%-25.23%-17.50%-18.85%-17.66%9.06%44.89%28.18%25.74%-15.65%57.88%-78.42%51.46%15.72%
Net Cash Flow (QoQ) 196.78%123.20%-177.50%112.17%344.63%-403.31%139.64%-191.03%-49.34%81.63%777.69%-144.71%89.45%-530.62%573.03%-172.65%102.46%-1,130.28%253.09%21.73%-16.86%-319.61%119.60%-514.14%487.89%-138.68%-9.12%-0.61%144.61%-89.25%-244.08%1,258.62%-166.71%132.56%427.74%-52.99%-19.73%-12.70%-67.77%-2,150.09%76.23%33.28%283.85%-103.54%13,107.75%-126.80%-110.42%39.77%81.04%87.45%2,830.25%-126.07%-90.35%77.97%431.46%-148.27%-24.18%40.09%295.17%-167.57%10.71%21.12%44.05%502.16%-99.22%-1,641.56%686.69%
Net Income Growth (1y) 294.99%-83.06%-99.27%-96.48%-95.51%32.28%-99.77%-442.74%-37.75%-20.44%15.62%-93.72%-62.99%6.15%-234.78%1,555.54%-499.77%21.82%171.45%10.53%83.46%-791.99%-458.35%-193.52%-1,671.60%107.89%143.64%297.29%110.75%53.78%7.82%-43.67%212.96%-56.56%-19.38%-77.41%-165.67%-92.22%-62.20%29.49%-28.83%-2,036.27%-19.89%46.19%
Net Income Growth (3y) 33.07%-57.89%28.68%74.23%238.75%329.97%412.99%-19.29%0.95%3.65%4.73%-30.93%-122.05%-75.99%-167.37%-139.37%-12.72%46.08%26.81%32.29%-5.67%19.02%1.30%99.69%27.09%33.50%31.06%39.54%-62.68%-31.00%-45.17%-66.88%-38.46%-37.50%-24.66%
Net Income Growth (5y) -53.99%-14.90%76.51%171.13%496.74%52.12%80.68%138.12%-144.82%-45.10%-10.90%11.73%16.21%-14.15%1.65%10.18%80.24%31.57%-14.98%24.33%-23.64%8.32%-50.96%-12.47%-21.19%-38.22%39.75%16.16%19.87%
Net Income (QoQ) 200.05%3.50%258.11%-47.42%-91.31%-95.53%1,625.20%-33.04%-97.02%-100,660.00%124.92%56,737.21%-18.83%53.71%-18.31%-21.94%17.97%-91.65%381.60%123.88%-249.79%202.51%-216.29%168.22%-12.14%58.57%-117.40%-2,753.75%54.50%58.62%-229.71%112.71%151.73%87.08%-82.03%81.68%76.51%-2.25%-0.16%-74.78%227.57%-72.61%-390.22%102.99%1,491.19%-6.16%-388.75%55.09%165.83%71.24%
Net Income towards Common Stockholders Growth (1y) 294.99%-83.06%-99.27%-96.48%-95.51%-101.34%32.28%1,436.56%1,551.12%201.27%-122.98%48.86%-37.75%-20.44%15.62%-93.72%-62.99%6.15%-234.78%1,555.54%-499.77%21.82%171.45%10.53%83.46%-791.99%-458.35%-193.52%-1,671.60%107.89%143.64%297.29%110.75%53.78%7.82%-43.67%212.96%-56.56%-19.38%-77.41%-165.67%-92.22%-62.20%29.49%-28.83%-2,036.27%-19.89%46.19%
Net Income towards Common Stockholders Growth (3y) 51.02%-86.80%-26.04%-6.94%28.68%-26.07%980.55%329.97%412.99%-19.29%0.95%3.65%4.73%-30.93%-122.05%-75.99%-167.37%-139.37%-12.72%46.08%26.81%32.29%-5.67%19.02%1.30%99.69%27.09%33.50%31.06%39.54%-62.68%-31.00%-45.17%-66.88%-38.46%-37.50%-24.66%
Net Income towards Common Stockholders Growth (5y) -53.99%-14.90%76.51%280.48%171.13%2.36%4.99%262.37%274.75%-45.66%138.12%-144.82%-45.10%-10.90%11.73%16.21%-14.15%1.65%10.18%80.24%31.57%-14.98%24.33%-23.64%8.32%-50.96%-12.47%-21.19%-38.22%39.75%16.16%19.87%
Net Income towards Common Stockholders (QoQ) 200.05%3.50%258.11%-47.42%-91.31%-95.53%1,625.20%-33.04%-102.60%540.68%19,939.29%-28.05%-99.84%-200.00%129,908.07%56,737.21%-18.83%53.71%-18.31%-21.94%17.97%-91.65%381.60%123.88%-249.79%202.51%-216.29%168.22%-12.14%58.57%-117.40%-2,753.75%54.50%58.62%-229.71%112.71%151.73%87.08%-82.03%81.68%76.51%-2.25%-0.16%-74.78%227.57%-72.61%-390.22%102.99%1,491.19%-6.16%-388.75%55.09%165.83%71.24%
Net Margin Growth (1y) 0.00M-372.00-467.00-0.00M-781.00-64.000.00M590.00440.001.00-4.00211.00-298.00-97.0043.00-510.00-300.0012.00-900.00439.00-701.00-3.00803.00-7.00452.00-0.00M-0.00M-0.00M-0.00M0.00M0.00M0.00M0.00M73.0013.00-417.00418.00-162.00-68.00-392.00-986.00-141.00-288.0040.00-142.00-261.00-30.0087.00
Net Margin Growth (3y) 953.00-434.00-471.00-553.003.00-473.00742.00411.00159.00-383.00-88.00-53.00-78.00-549.00-0.00M-0.00M-656.00-0.00M-118.000.00M467.00718.00-42.00218.0057.00684.000.00M0.00M752.000.00M-230.00-342.00-769.00-710.00-565.00-385.00-265.00
Net Margin Growth (5y) -464.00-814.00680.00446.00370.00-91.00-13.00348.00417.00-812.00314.00-90.00-0.01M-203.00151.00396.00-283.00-33.00121.00489.00435.00-207.00953.00-343.00150.00-345.00-138.00-295.00-444.000.00M0.00M879.00
Net Margin (QoQ) 917.0035.00929.00-587.00-749.00-60.0042.00-13.00-32.004.00631.00-163.00-471.00-1.00846.00744.00-72.00170.00-85.00-110.0068.00-383.00124.00203.00-844.00956.00-0.00M900.00-37.00145.00-557.00-0.00M0.00M0.00M-0.00M0.00M282.00415.00-764.00140.00223.00-16.0071.00-440.00317.00-340.00-522.00404.00171.00-12.00-705.00285.00402.00104.00
Operating Income Growth (1y) 314.35%41.16%394.72%-61.49%18.92%-72.75%-53.77%369.78%32.84%1,303.33%82.24%-3.04%14.46%-16.90%14.01%12.52%-1.81%12.83%-1.22%-9.54%7.15%20.12%11.74%-20.68%-64.50%-33.78%-33.52%-0.68%186.75%-16.55%18.33%-94.64%-30.19%-5.37%-47.79%1,475.34%-266.88%14.33%68.65%5.69%75.35%-836.59%-429.47%-204.42%-382.34%105.25%145.17%278.03%133.18%212.80%10.07%-38.14%-90.79%-63.13%-10.23%-56.42%-1,839.11%-52.16%-52.89%-18.86%28.22%-177.40%-7.02%86.99%
Operating Income Growth (3y) 75.29%75.41%60.93%20.60%21.83%47.01%-1.34%72.41%14.29%136.08%27.08%-0.44%6.39%4.04%7.96%-6.88%-27.98%-3.54%-9.81%-10.68%2.94%-12.77%-4.21%-65.18%-10.76%-19.44%-25.67%-5.71%-74.80%-3.35%1.38%-3.74%-31.76%-115.22%-69.86%-168.63%-58.53%-23.82%35.90%25.25%33.78%6.54%17.88%4.77%29.01%27.25%34.74%35.36%19.01%-17.98%-22.50%-39.75%-46.58%-28.80%-26.74%-12.88%
Operating Income Growth (5y) 42.16%38.31%36.24%12.29%13.73%33.91%1.17%29.75%-10.70%59.94%8.80%-4.91%4.16%-9.05%-0.20%-46.71%-5.65%-6.66%-14.64%-9.67%-26.75%-6.41%-5.00%-6.81%-18.05%-44.97%-33.76%-23.95%-42.96%-18.98%9.17%10.65%-14.40%5.52%7.60%80.48%-42.92%-12.61%19.92%-11.93%8.78%-26.58%-7.08%-16.47%-12.96%53.21%17.03%22.23%
Operating Income (QoQ) 202.66%-6.13%293.64%-43.49%-32.39%228.97%-69.36%74.51%-84.51%458.13%211.37%-50.66%63.65%-27.52%65.66%-41.75%18.81%-0.56%63.49%-49.16%36.52%-12.95%49.73%-39.78%53.04%-19.02%6.29%-73.05%185.41%-18.70%58.81%-22.18%-16.95%15.29%-92.81%913.95%12.58%-36.39%116.96%-207.41%177.13%-6.17%35.96%-125.05%-2,204.60%58.03%56.91%-15.72%125.08%261.14%69.85%-78.43%136.45%27.08%-4.54%-96.79%846.89%209.47%-53.66%-228.08%126.05%204.72%-20.19%-213.32%71.91%466.06%60.49%
Operating Margin Growth (1y) 966.0066.000.00M-654.0014.00-288.00-808.000.00M136.000.00M379.00-201.00-8.00-267.0036.0071.0015.00120.00-52.00-202.00-33.00100.0042.00-240.00-497.00-407.00-349.00-49.00472.00-128.0085.00-856.00-254.00-46.00-378.00591.00-0.00M-38.00174.00-38.00508.00-0.01M-0.00M-0.00M-943.000.01M0.00M0.00M0.00M399.0035.00-476.00-246.00-376.00-21.00-388.00-505.00-139.00-396.00-64.00115.00-231.00-11.00273.00
Operating Margin Growth (3y) 0.00M856.00617.00317.00141.00523.00-394.000.00M143.00930.00363.00-332.00-26.00-47.0026.00-372.00-515.00-188.00-359.00-491.00-58.00-435.00-222.00-0.00M-279.00-581.00-642.00-313.00-931.00-211.00-119.00-302.00-895.00-0.01M-0.00M-945.00-0.00M-300.00443.00584.00951.00137.00305.00145.00197.000.01M0.00M0.00M635.00-116.00-381.00-929.00-636.00-746.00-427.00-179.00
Operating Margin Growth (5y) 0.00M709.00601.00186.00123.00742.00-404.00600.00-387.00623.0056.00-621.00-52.00-582.00-238.00-0.00M-297.00-361.00-652.00-756.00-0.00M-519.00-426.00-591.00-920.00-0.01M-0.00M-0.00M-0.00M-473.00150.00319.00-452.0053.00100.00699.00-444.00-277.00458.00-281.00200.00-378.00-112.00-307.00-193.000.01M0.00M0.00M
Operating Margin (QoQ) 652.00-6.00698.00-378.00-248.00974.00-0.00M290.00-549.00453.00979.00-747.00392.00-245.00399.00-554.00134.0058.00434.00-610.00239.00-114.00284.00-441.00371.00-172.002.00-698.00461.00-114.00302.00-177.00-138.0099.00-639.00424.0070.00-233.00330.00-0.00M0.00M-22.00119.00-770.00-0.01M0.00M0.00M-215.000.00M510.00471.00-949.00367.00146.00-41.00-719.00237.00502.00-408.00-835.00603.00245.00-77.00-656.00257.00465.00208.00
Profit After Tax Growth (1y) 78.14%322.45%372.54%-62.04%-46.48%-226.30%307.95%431.01%240.24%204.56%-79.90%-6.63%11.28%-13.41%15.01%9.67%3.54%11.95%1.80%-9.84%9.81%22.59%9.56%-20.70%-61.89%-36.63%-33.44%-0.84%159.51%-23.98%14.56%-89.72%-60.85%6.48%-233.75%881.75%-482.58%28.39%171.45%10.53%83.46%-791.99%-458.35%-193.52%-1,671.60%107.89%143.64%297.29%110.75%53.78%7.82%-43.67%213.02%-56.40%-19.49%-77.55%-165.83%-92.25%-62.15%30.30%-28.52%-2,068.81%-19.89%46.19%
Profit After Tax Growth (3y) 48.03%77.36%57.06%23.46%26.54%4.57%-1.94%75.84%57.67%44.44%-38.26%-2.63%8.16%5.92%8.66%-7.79%-24.33%-4.55%-9.45%-10.83%2.79%-16.10%-5.82%-56.76%-27.11%-19.95%-44.54%0.02%-80.57%1.29%3.07%3.71%-30.99%-125.46%-75.71%-129.88%-136.40%-11.18%46.08%26.81%32.29%-5.67%19.02%1.30%99.70%27.09%33.49%31.03%39.48%-62.68%-31.00%-45.17%-66.89%-38.65%-37.50%-24.66%
Profit After Tax Growth (5y) 30.17%40.15%35.31%13.22%18.16%9.43%1.02%31.20%10.41%22.75%-29.71%-6.21%4.59%-10.56%-0.44%-39.67%-15.13%-6.78%-25.69%-6.48%-29.39%-4.19%-4.40%-2.59%-17.56%-45.66%-35.76%-24.86%-68.02%-10.72%11.36%15.53%-13.94%2.79%10.01%62.35%30.43%-14.02%24.32%-23.74%8.27%-50.96%-12.47%-21.19%-38.23%39.55%16.16%19.87%
Profit After Tax (QoQ) -5.00%5.91%251.94%-49.69%125.29%18.46%-71.73%-29.07%-631.70%482.63%-63.20%-54.55%63.39%-26.45%70.94%-45.83%27.15%-2.30%62.99%-48.86%37.48%-11.16%44.35%-37.72%53.47%-20.60%4.48%-70.06%155.16%-16.60%55.65%-21.65%-25.25%25.68%-86.03%198.43%103.29%-257.86%202.51%-216.29%168.22%-12.14%58.57%-117.40%-2,753.75%54.50%58.62%-229.71%112.71%151.73%87.08%-82.03%81.68%76.51%-2.25%-0.14%-74.70%225.92%-72.74%-392.85%102.98%1,491.19%-6.16%-388.85%54.35%164.74%71.24%
Property, Plant & Equipment (Net) Growth (1y) -11.54%-11.42%-8.61%-3.29%2.87%6.46%9.52%10.01%11.01%13.09%14.64%21.56%27.40%23.70%22.63%14.48%6.10%7.80%6.73%6.85%6.05%5.91%7.01%7.69%10.75%7.80%7.10%4.66%0.27%0.09%-3.98%-6.05%-5.34%-5.82%6.33%6.97%15.31%14.92%3.91%3.02%-3.56%-11.18%-17.39%-20.67%-24.95%-20.85%-18.43%-15.82%-13.39%-12.18%-10.78%-11.41%-8.32%-8.97%-6.41%-3.80%-6.58%-1.97%-4.55%-5.53%-5.34%3.29%5.01%4.18%
Property, Plant & Equipment (Net) Growth (3y) 0.34%2.17%4.69%8.95%13.31%14.20%15.47%15.26%14.48%14.67%14.48%14.14%12.75%12.19%11.88%9.62%7.61%7.17%6.95%6.39%5.60%4.55%3.24%1.93%1.68%0.54%3.02%1.70%3.05%2.71%1.99%1.16%1.73%-1.31%-3.00%-4.38%-5.85%-6.86%-11.20%-11.72%-14.41%-14.85%-15.60%-16.05%-15.84%-14.15%-12.01%-10.48%-9.47%-7.80%-7.28%-6.97%-6.75%-2.68%-2.11%-1.81%
Property, Plant & Equipment (Net) Growth (5y) 6.43%7.30%8.47%9.61%10.36%11.20%11.95%11.99%12.00%11.48%11.45%10.88%9.74%8.79%7.57%5.31%3.41%3.02%4.55%3.89%5.15%4.34%3.99%3.14%3.17%0.73%-1.26%-2.98%-4.55%-5.30%-6.49%-7.11%-7.31%-7.75%-7.86%-8.20%-7.90%-8.37%-10.18%-10.13%-11.69%-11.24%-11.69%-11.67%-12.02%-8.52%-7.35%-6.72%
Property, Plant & Equipment (Net) (QoQ) -1.29%-4.24%-3.08%-3.44%-1.16%-1.21%2.56%2.71%2.30%1.64%3.02%3.64%4.21%3.04%9.24%8.61%1.18%2.15%1.99%0.66%2.81%1.13%2.10%-0.10%2.67%2.18%2.76%2.74%-0.07%1.51%0.41%-1.57%-0.25%-2.61%-1.76%-0.83%-0.75%9.95%-1.16%6.91%-1.08%-0.59%-2.01%0.08%-8.90%-7.53%-5.90%-5.31%-3.93%-4.71%-2.88%-2.58%-2.59%-3.19%-3.56%0.82%-3.29%-0.46%-0.88%-2.09%1.48%-3.09%-1.90%-1.89%10.74%-1.48%-2.67%
Return on Assets Growth (1y) -16.00-18.00-19.00-6.00-14.00-13.00-11.00-4.00-1.00-1.00-1.000.00M1.003.003.003.00-1.001.003.005.006.005.000.00M-4.00-3.00-8.00-3.00-6.00-5.002.000.00M5.00-6.00-14.00-18.00-27.00-7.006.0016.0031.0021.0014.006.000.00M-1.00-1.00-1.00-6.00-6.00-7.00-5.00-2.00-2.00-1.00-1.00
Return on Assets Growth (3y) -32.00-32.00-30.00-10.00-15.000.00M0.00M0.00M4.003.004.003.008.006.005.001.00-3.00-1.00-5.00-3.00-2.00-4.00-5.00-14.00-20.00-22.00-28.00-18.00-6.00-2.009.009.006.004.004.0013.0018.0021.0025.0014.006.000.00M-8.00-9.00-9.00-7.00
Return on Assets Growth (5y) -30.00-10.00-15.00-10.00-8.00-1.003.002.003.006.009.008.009.006.005.002.002.004.00-10.00-15.00-19.00-27.00-15.00-10.00-6.00-1.000.00M0.00M0.00M3.002.006.002.003.002.00-2.00-2.00-4.005.0010.0015.00
Return on Assets (QoQ) 0.00M-2.00-20.005.00-2.00-2.00-7.00-3.000.00M0.00M0.00M-1.000.00M0.00M0.00M0.00M0.00M0.00M3.000.00M0.00M0.00M-1.002.003.002.00-1.000.00M-2.00-1.000.00M-5.003.00-4.001.003.000.00M2.00-10.00-6.00-4.00-7.0010.007.006.007.000.00M0.00M-2.002.00-1.00-1.00-2.00-3.00-1.00-1.000.00M0.00M-1.000.00M0.00M
Return on Capital Employed Growth (1y) -22.00-23.00-14.006.006.00-2.00-10.00-1.00-4.009.0011.007.006.000.00M0.00M-1.00-2.00-1.00-1.00-1.00-1.001.000.00M-1.00-1.00-5.00-7.00-6.00-2.000.00M2.00-2.00-7.00-6.00-8.001.00-6.00-7.00-5.00-10.002.00-18.00-29.00-42.00-50.00-6.0021.0048.0059.0039.0022.005.00-3.00-8.00-8.00-7.00-8.00-7.00-8.00-6.00-2.00-3.00-1.001.00
Return on Capital Employed Growth (3y) -20.00-16.00-13.0013.009.007.001.005.001.008.0010.005.004.000.00M-1.00-3.00-4.00-5.00-8.00-7.00-4.00-4.00-5.00-8.00-10.00-11.00-12.00-6.00-14.00-13.00-10.00-10.00-11.00-31.00-42.00-50.00-55.00-32.00-13.00-4.0010.0014.0014.0010.006.0025.0035.0045.0048.0025.006.00-8.00-13.00-17.00-17.00-12.00
Return on Capital Employed Growth (5y) -15.00-17.00-14.0011.006.007.000.00M4.00-1.004.003.00-1.001.00-5.00-6.00-10.00-12.00-11.00-13.00-8.00-16.00-17.00-18.00-17.00-14.00-36.00-46.00-58.00-63.00-38.00-19.00-5.00-2.001.001.002.002.000.00M0.00M-6.00-1.000.00M-2.00-3.00-5.0015.0026.0040.00
Return on Capital Employed (QoQ) 2.00-3.00-26.005.001.006.00-5.004.00-7.00-2.004.001.005.000.00M0.00M1.00-1.000.00M-1.000.00M0.00M0.00M-1.000.00M1.00-1.00-1.00-1.00-2.00-3.000.00M3.00-1.000.00M-4.00-1.000.00M-2.004.00-8.00-1.000.00M0.00M3.00-21.00-11.00-13.00-6.0023.0016.0014.006.003.000.00M-4.00-2.00-2.00-1.00-2.00-3.00-1.00-2.000.00M1.00-1.000.00M1.00
Return on Equity Growth (1y) -8.00-2.00-1.00-1.00-1.001.005.005.005.00-1.001.005.008.009.007.00-1.00-6.00-5.00-12.00-5.00-9.00-9.007.004.0015.00-23.00-68.00-101.00-172.00-76.0022.0095.00198.00141.0083.0034.002.00-6.00-12.00-11.00-32.00-29.00-32.00-25.00-11.00-15.00-10.00-8.00
Return on Equity Growth (3y) -1.000.00M1.005.005.005.005.0013.009.007.002.00-4.00-1.00-7.00-5.001.00-2.000.00M-37.00-74.00-102.00-166.00-108.00-40.00-2.0040.0041.0036.0028.0027.0059.0092.00118.00167.00106.0039.00-2.00-42.00-50.00-54.00-44.00
Return on Equity Growth (5y) -4.004.003.005.0010.0014.0013.0013.009.007.007.008.0013.00-30.00-66.00-98.00-164.00-104.00-46.00-8.0025.0027.0030.0027.0033.0027.0031.0020.0010.007.00-8.00-8.00-16.0015.0050.0085.00
Return on Equity (QoQ) -7.00-1.000.00M0.00M-1.000.00M0.00M0.00M1.000.00M0.00M5.000.00M0.00M0.00M-2.003.004.003.00-1.000.00M-4.00-2.000.00M-7.004.00-6.000.00M9.001.005.00-38.00-36.00-32.00-66.0058.0061.0042.0037.001.003.00-7.004.00-6.00-3.00-6.00-17.00-3.00-6.001.00-3.00-7.00-1.003.00
Return on Invested Capital Growth (1y) -54.00-57.00-0.00M-877.00-53.00-52.00-35.007.0017.0028.00-9.00-10.00-11.00-17.00-1.000.00M-2.00-1.00-1.00-1.000.00M0.00M0.00M0.00M-1.00-2.00-4.00-3.00-1.000.00M2.00-2.00-6.00-5.00-12.00-3.00-18.00-13.005.000.00M22.00-11.00-38.00-55.00-92.00-27.0019.0050.00112.0072.0039.0019.00-5.00-7.00-6.00-2.00-18.00-16.00-19.00-17.00-3.00-3.001.0011.00
Return on Invested Capital Growth (3y) -90.00-81.00-0.00M-879.00-47.00-42.00-45.00-3.005.0010.00-11.00-11.00-13.00-18.00-1.00-2.00-3.00-3.00-5.00-5.00-2.00-3.00-3.00-6.00-8.00-8.00-15.00-8.00-25.00-18.00-5.00-5.00-2.00-29.00-45.00-58.00-88.00-51.00-13.00-4.0042.0034.0021.0014.0015.0038.0053.0066.0088.0049.0014.00-1.00-27.00-26.00-24.00-9.00
Return on Invested Capital Growth (5y) -103.00-99.00-0.00M-881.00-49.00-43.00-46.00-4.003.007.00-15.00-15.00-14.00-20.00-4.00-7.00-10.00-9.00-15.00-10.00-26.00-21.00-10.00-8.00-4.00-31.00-47.00-63.00-95.00-56.00-24.00-9.0018.0016.0014.0011.0018.0015.0020.0012.0018.0011.00-4.00-6.00-7.0019.0034.0060.00
Return on Invested Capital (QoQ) -4.000.00M-0.00M-832.00-6.003.00-43.00-8.00-5.0021.000.00M1.005.00-16.00-1.001.00-1.000.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M-1.00-1.00-1.00-2.000.00M2.00-1.000.00M-4.00-2.000.00M-7.006.00-17.005.0011.001.004.00-27.00-16.00-16.00-32.0038.0030.0015.0029.00-2.00-2.00-6.005.00-3.00-2.00-3.00-11.00-1.00-4.00-1.004.00-2.000.00M9.00
Return on Sales Growth (1y) 13.00-4.00-5.00-14.00-8.000.00M0.00M0.00M-1.000.00M0.00M0.00M1.002.002.002.00-3.002.004.003.00-1.000.00M-5.00-3.000.00M-9.004.00-7.000.00M8.000.00M5.00-48.00-23.00-11.00-21.0047.0025.0016.0024.001.000.00M-4.004.00-2.00-1.00-4.00-10.00-1.00-3.000.00M-1.00-3.000.00M1.00
Return on Sales Growth (3y) 4.00-4.00-5.00-14.00-8.000.00M0.00M1.007.002.002.002.004.000.00M2.00-4.00-7.003.00-7.00-1.00-1.00-1.00-5.00-48.00-24.00-7.00-24.00-1.0010.005.007.000.00M2.001.007.0046.0025.008.0018.00-2.00-3.00-8.00-7.00-6.00-4.00-3.00
Return on Sales Growth (5y) -5.00-14.00-8.007.002.001.002.004.004.005.006.003.004.001.002.003.005.00-1.00-52.00-22.00-8.00-24.00-2.002.004.00-3.000.00M1.005.004.00-2.0010.00-3.002.00-3.00-1.00-3.00-4.0042.0022.009.00
Return on Sales (QoQ) 9.000.00M9.00-6.00-7.00-1.000.00M0.00M0.00M0.00M0.00M-1.001.000.00M0.00M0.00M0.00M0.00M7.00-6.000.00M0.00M3.00-1.002.00-1.00-1.001.00-4.001.002.00-8.0010.00-10.009.000.00M1.00-6.00-44.0025.0014.00-16.0024.003.004.00-8.001.002.000.00M1.00-4.003.00-3.00-5.004.002.000.00M-7.003.004.001.00
Revenue Growth (1y) 15.65%16.51%12.35%10.04%16.34%12.02%14.74%8.48%9.66%10.92%7.54%11.68%15.68%7.66%9.73%6.79%-3.70%-0.40%4.45%5.83%11.87%9.44%6.83%-0.65%4.98%3.93%5.06%4.67%0.38%1.58%3.65%2.06%7.42%2.66%16.21%16.97%16.20%22.92%7.84%12.28%-1.48%-44.72%-42.79%-30.09%-26.55%45.65%66.90%30.73%35.00%18.12%5.14%1.35%-7.55%-10.65%-7.81%-9.10%-0.81%0.61%-2.56%-1.16%-5.41%-7.99%-4.16%-3.19%
Revenue Growth (3y) 13.84%13.12%11.50%10.06%13.85%10.19%10.63%8.96%6.90%5.95%7.22%8.07%7.61%5.48%6.98%3.94%4.19%4.25%5.44%3.24%5.64%4.93%5.17%2.01%4.22%2.72%8.17%7.71%7.81%8.63%9.11%10.26%7.14%-11.31%-10.50%-2.80%-5.61%-0.34%0.98%0.87%-0.78%-1.66%0.13%-2.52%-2.86%15.41%17.39%6.40%7.37%2.02%-1.89%-3.07%-4.63%-6.13%-4.87%-4.54%
Revenue Growth (5y) 10.45%9.19%9.70%8.54%9.72%7.83%8.60%6.35%7.48%6.23%6.71%5.59%5.60%4.38%5.92%3.71%4.05%3.39%7.15%5.61%8.03%7.83%7.83%6.87%5.32%-5.93%-4.83%-0.38%-1.94%0.63%4.40%4.15%4.05%3.72%4.70%4.00%0.97%0.88%-0.04%-1.11%-2.18%-3.09%-2.05%-3.61%-2.97%7.31%8.60%2.88%
Revenue (QoQ) 10.83%-4.24%20.33%-9.44%11.65%-7.66%17.86%-4.26%7.50%-5.42%11.43%-3.21%8.74%-8.30%15.72%0.26%1.20%-6.53%12.62%-9.59%4.66%-1.98%14.10%-4.43%2.39%-4.31%6.11%0.98%1.37%-3.28%5.72%-3.16%2.58%-1.30%4.10%1.92%-1.97%11.72%4.78%1.25%3.71%-1.99%9.10%-11.16%-41.81%1.44%33.32%-6.67%15.39%16.24%4.42%-3.61%0.96%3.46%0.66%-12.08%-2.43%6.76%-0.74%-4.07%-1.03%3.39%0.69%-8.19%-3.74%7.69%1.71%
Share-based Compensation Growth (1y) -353.23%9.37%-13.94%12.19%-47.95%-90.94%23.01%2.27%132.96%1,444.88%48.85%27.51%4.85%21.41%15.17%5.54%21.05%21.24%13.81%9.90%1.96%23.37%21.10%40.25%36.22%2.64%-10.58%-7.91%-8.43%-1.31%15.93%22.82%32.95%25.08%22.21%12.82%11.74%-3.19%3.41%2.08%-11.94%12.52%5.93%14.02%52.82%51.66%4.03%15.31%4.29%15.25%24.73%20.51%17.02%35.61%0.08%-3.55%-31.87%-52.34%-20.47%-41.82%-12.81%9.88%1.62%-5.26%
Share-based Compensation Growth (3y) 7.28%15.27%16.37%13.52%35.92%19.35%28.23%11.23%34.22%183.31%24.95%13.93%8.97%22.00%16.65%17.60%18.91%15.36%7.21%12.38%8.35%7.71%7.88%16.62%18.37%8.21%8.20%8.46%10.80%6.12%13.58%12.25%9.37%10.86%10.21%9.50%14.57%18.21%4.45%10.30%11.96%25.29%11.19%16.58%23.09%33.33%9.10%10.25%-5.97%-9.35%-0.24%-12.23%-11.42%-10.78%-6.83%-18.99%
Share-based Compensation Growth (5y) 9.40%17.65%15.61%11.15%21.34%20.52%23.78%16.23%20.88%95.82%16.13%13.82%10.05%12.96%10.47%12.97%15.40%13.64%11.79%14.48%13.57%8.64%9.67%12.81%10.29%6.65%6.77%8.23%12.86%15.32%10.06%13.21%15.83%18.95%11.68%12.78%12.91%20.89%7.30%9.30%2.27%4.91%1.81%-2.33%2.07%4.42%0.97%-5.88%
Share-based Compensation (QoQ) 0.87%27.71%-20.78%-348.15%143.56%0.50%3.27%-427.24%102.67%1,263.78%-14.15%5.45%25.13%31.40%-26.45%-13.29%44.89%24.64%-32.60%-0.55%45.13%17.00%-34.92%-7.73%75.60%14.85%-24.63%-10.38%32.31%0.05%-22.38%-10.88%42.59%17.54%-17.77%-3.53%34.15%14.84%-24.09%-4.45%16.22%22.68%-25.07%-17.58%48.50%15.50%-19.35%10.48%47.37%-20.77%-10.61%-0.08%62.86%-14.25%-13.64%-2.97%88.73%-36.72%-16.77%-31.46%32.02%5.60%-39.11%2.72%66.38%-2.34%-43.24%
Shareholder's Equity Growth (1y) 2.05%21.22%39.16%66.73%60.90%78.59%43.84%11.33%9.15%4.52%3.27%14.30%16.30%14.54%6.49%1.49%1.26%2.49%7.52%3.24%-10.50%-10.99%-11.66%-10.18%4.12%1.75%3.89%3.22%1.38%1.16%-5.98%-1.13%-12.86%-20.61%-20.69%-21.14%-13.39%-34.70%-44.24%-50.14%-66.29%-47.24%-23.49%6.25%69.70%58.59%16.02%-2.58%4.97%5.60%27.39%1.06%-17.02%-18.56%-22.68%-17.82%-22.47%-25.53%-21.02%-6.26%
Shareholder's Equity Growth (3y) 25.79%28.64%27.38%28.49%26.88%28.83%16.52%8.90%8.73%7.06%5.74%6.20%1.77%1.48%0.38%-2.00%-1.92%-2.45%-0.45%-1.45%-1.88%-2.88%-4.80%-2.86%-2.75%-6.51%-8.16%-6.98%-8.54%-19.36%-25.36%-27.02%-36.64%-35.09%-30.32%-25.25%-20.87%-18.25%-20.90%-19.79%-15.63%-4.04%4.18%1.51%13.91%10.90%4.55%-6.82%-12.27%-13.80%-8.03%-8.01%
Shareholder's Equity Growth (5y) 20.37%20.18%18.80%17.32%13.11%14.30%8.48%3.67%3.68%2.13%1.65%2.12%2.16%1.47%-0.24%-0.80%-3.57%-5.71%-5.95%-5.69%-6.54%-13.84%-17.53%-18.46%-23.12%-22.39%-19.86%-15.68%-15.23%-15.19%-18.07%-16.65%-14.64%-14.46%-12.94%-16.28%-15.47%-14.02%-13.38%-15.59%-17.32%-11.73%-7.14%-4.23%
Shareholder's Equity (QoQ) 2.72%5.70%-2.10%30.93%23.07%2.00%8.66%5.45%-4.75%0.01%4.05%4.18%5.42%1.77%2.48%-3.14%0.48%1.53%3.73%1.61%-3.52%-11.98%3.17%0.84%-1.91%2.04%0.81%2.95%-2.53%0.21%0.59%-4.31%2.50%-11.68%-8.35%-4.41%1.91%-3.00%-30.91%-18.37%-8.88%-34.41%8.15%18.38%26.53%4.76%1.07%-13.40%6.25%12.88%1.68%4.47%-15.71%-7.32%-0.21%-0.82%-10.42%-12.56%-4.15%5.19%6.33%
Tax Rate Growth (1y) -380.000.01M0.01M0.01M0.01M0.16M-0.06M-0.00M-0.00M-0.16M0.06M544.00200.00-450.00-64.0031.00-254.00111.0056.00135.00229.00-52.00-137.005.00-352.00122.00169.0053.009.0063.0029.00-205.000.00M-846.00-0.01M-0.00M-0.00M-535.000.01M-754.000.00M839.00-126.000.00M-0.01M-0.01M-0.00M-0.00M0.01M0.01M950.00700.000.21M-0.00M266.000.00M-0.20M0.01M-0.00M-0.01M-0.00M-0.01M469.000.01M
Tax Rate Growth (3y) 0.01M0.01M0.01M0.01M0.01M-0.00M498.00-0.00M-0.00M-0.16M0.06M710.00175.00-392.00-145.00171.00-377.00180.0088.00193.00-114.00133.0061.00-147.000.00M-661.00-0.01M-0.00M-0.00M-0.00M-836.00-0.00M0.00M-542.00-991.00153.00-0.01M-0.01M0.01M-984.00-0.00M452.00-183.00470.000.20M-0.00M209.00697.000.01M0.02M0.00M-0.00M-177.00-0.00M-480.000.00M
Tax Rate Growth (5y) 0.01M0.01M0.01M0.01M0.01M-0.00M417.00-0.00M-0.00M-0.16M0.06M768.00-167.00-207.0053.0019.000.00M-603.00-0.01M-0.00M-0.00M-0.00M-804.00-0.00M0.00M-357.00-793.000.00M-0.01M-0.01M-0.00M-0.00M-0.00M-928.00-0.00M-0.00M0.20M-0.00M0.01M0.00M0.00M0.01M-0.00M-0.00M-0.01M-0.00M-537.00-175.00
Tax Rate (QoQ) -219.0097.00-73.00-184.000.01M-0.00M0.00M0.00M0.16M-0.22M0.06M624.00238.00-260.00-58.00280.00-413.00127.0036.00-5.00-48.0072.00116.0089.00-329.00-12.00258.00-268.00145.0035.00141.00-312.00198.001.00-93.000.00M-0.00M-0.01M0.01M-569.00415.00516.00-0.00M0.00M-0.00M-448.000.00M-0.01M-0.00M0.01M-214.00-0.00M0.00M-119.00-463.000.20M-0.21M0.00M0.00M-0.00M0.01M-0.01M-0.00M0.00M0.00M0.00M0.00M
Total Debt Growth (1y) -34.97%-78.63%-60.49%-64.70%8,738.26%51.67%14,905.40%42.10%-98.26%32.09%-99.30%0.09%-28.34%-14.09%-11.94%-37.89%-54.21%7.81%-19.66%9.97%44.44%-60.66%-19.60%-16.13%-32.88%24.96%24.01%1.91%5.59%-3.78%9.45%10.14%10.98%12.15%-27.72%0.14%0.00%170.00%170.00%0.00%0.00%0.00%0.00%
Total Debt Growth (3y) 0.07%-24.64%-25.51%-20.52%3.36%19.84%-2.70%-4.05%-82.11%6.95%-82.98%-11.90%-22.03%-28.57%-17.14%-16.95%-23.71%-19.07%-7.13%-2.05%0.79%-22.08%2.95%-2.00%-7.69%10.48%-0.63%3.97%345.68%317.47%313.19%393.82%345.47%-65.80%-52.38%-52.38%-52.38%-52.38%
Total Debt Growth (5y) -19.94%-16.89%-21.80%-19.27%-6.09%-6.10%-9.86%-4.01%-64.62%-9.67%-65.46%-10.19%-19.60%-15.21%-5.04%-8.45%-12.25%-10.57%-8.72%0.72%150.87%143.31%137.85%148.77%149.92%36.95%28.74%-35.93%
Total Debt (QoQ) 83.21%-46.58%-2.80%-31.64%-39.80%-1.22%-13.16%17,015.54%-98.97%9,672.75%-99.18%110.03%-21.74%-48.42%18.06%50.36%-6.18%-47.13%-16.73%10.85%120.90%-60.60%13.98%45.60%-39.84%-19.48%18.90%16.53%12.01%-20.10%-2.29%20.75%2.07%-9.11%-1.67%21.67%3.14%-41.42%36.22%0.00%0.00%0.00%0.00%0.00%170.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%